Your retirement funds may continue past the maximum 30 years displayed here. <div id="chart1Container">Chart will load here</div> <script type="text/javascript"> <!-- var myChart1 = new FusionCharts( "MSColumn2D", "myChart1Id", "100%", "100%", "0", "1" ); myChart1.setXMLData("<chart showValues='0' showFCMenuItem='0' decimals='0' formatNumberScale='0' caption='Retirement Account Detail' xAxisName='Year' numberPrefix='$' bgColor='FFFFFF' showBorder='1' borderColor='FFFFFF' borderThickness='1' canvasBgColor='E6E3CF' palette='2' numberSuffix='' thousandSeparator=',' decimalSeparator='.'><categories><category label='1' /><category label='' /><category label='' /><category label='4' /><category label='' /><category label='' /><category label='7' /><category label='' /><category label='' /><category label='10' /><category label='' /><category label='' /><category label='13' /><category label='' /><category label='' /><category label='16' /><category label='' /><category label='' /><category label='19' /><category label='' /><category label='' /><category label='22' /><category label='' /><category label='' /><category label='25' /><category label='' /><category label='' /><category label='28' /><category label='' /><category label='' /></categories><dataset seriesName='Earnings' color='EEAA28'><set value='7647.0' /><set value='7428.0' /><set value='7218.0' /><set value='7017.0' /><set value='6827.0' /><set value='6648.0' /><set value='6482.0' /><set value='6329.0' /><set value='6190.0' /><set value='6068.0' /><set value='5962.0' /><set value='5875.0' /><set value='5808.0' /><set value='5762.0' /><set value='5739.0' /><set value='5741.0' /><set value='5769.0' /><set value='5826.0' /><set value='5912.0' /><set value='6031.0' /><set value='6185.0' /><set value='6376.0' /><set value='6606.0' /><set value='6878.0' /><set value='7195.0' /><set value='7556.0' /><set value='7943.0' /><set value='8349.0' /><set value='8776.0' /><set value='9225.0' /></dataset><dataset seriesName='Withdrawals' color='B46226'><set value='-12102.0' /><set value='-11716.0' /><set value='-11323.0' /><set value='-10922.0' /><set value='-10512.0' /><set value='-10095.0' /><set value='-9669.0' /><set value='-9234.0' /><set value='-8791.0' /><set value='-8338.0' /><set value='-7877.0' /><set value='-7406.0' /><set value='-6926.0' /><set value='-6436.0' /><set value='-5936.0' /><set value='-5426.0' /><set value='-4906.0' /><set value='-4375.0' /><set value='-3834.0' /><set value='-3281.0' /><set value='-2718.0' /><set value='-2143.0' /><set value='-1557.0' /><set value='-958.0' /><set value='-348.0' /><set value='-1.0' /><set value='0.0' /><set value='0.0' /><set value='0.0' /><set value='0.0' /></dataset><dataset seriesName='Balance' color='4B7F80'><set value='150546.0' /><set value='146258.0' /><set value='142153.0' /><set value='138249.0' /><set value='134564.0' /><set value='131117.0' /><set value='127930.0' /><set value='125025.0' /><set value='122424.0' /><set value='120154.0' /><set value='118239.0' /><set value='116708.0' /><set value='115590.0' /><set value='114916.0' /><set value='114719.0' /><set value='115034.0' /><set value='115897.0' /><set value='117347.0' /><set value='119426.0' /><set value='122175.0' /><set value='125643.0' /><set value='129875.0' /><set value='134925.0' /><set value='140845.0' /><set value='147692.0' /><set value='155247.0' /><set value='163190.0' /><set value='171539.0' /><set value='180315.0' /><set value='189541.0' /></dataset></chart>"); // --> </script> <table class='pure-table pure-table-bordered' role='grid'><tr><th scope="col">Year</th><th scope="col">Desired Income</th><th scope="col">Fixed Income</th><th scope="col">Shortfall</th><th scope="col">Beginning Balance</th><th scope="col">Earnings @ 5.00%</th><th scope="col">Needed Withdrawals</th><th scope="col">End Balance</th></tr><tr><td role="rowheader" scope="row">1</td><td>$31,200</td><td>$19,098</td><td>$12,102</td><td>$155,000</td><td>$7,647</td><td>$-12,102</td><td>$150,546</td></tr><tr><td role="rowheader" scope="row">2</td><td>31,200</td><td>19,484</td><td>11,716</td><td>150,546</td><td>7,428</td><td>-11,716</td><td>146,258</td></tr><tr><td role="rowheader" scope="row">3</td><td>31,200</td><td>19,877</td><td>11,323</td><td>146,258</td><td>7,218</td><td>-11,323</td><td>142,153</td></tr><tr><td role="rowheader" scope="row">4</td><td>31,200</td><td>20,278</td><td>10,922</td><td>142,153</td><td>7,017</td><td>-10,922</td><td>138,249</td></tr><tr><td role="rowheader" scope="row">5</td><td>31,200</td><td>20,688</td><td>10,512</td><td>138,249</td><td>6,827</td><td>-10,512</td><td>134,564</td></tr><tr><td role="rowheader" scope="row">6</td><td>31,200</td><td>21,105</td><td>10,095</td><td>134,564</td><td>6,648</td><td>-10,095</td><td>131,117</td></tr><tr><td role="rowheader" scope="row">7</td><td>31,200</td><td>21,531</td><td>9,669</td><td>131,117</td><td>6,482</td><td>-9,669</td><td>127,930</td></tr><tr><td role="rowheader" scope="row">8</td><td>31,200</td><td>21,966</td><td>9,234</td><td>127,930</td><td>6,329</td><td>-9,234</td><td>125,025</td></tr><tr><td role="rowheader" scope="row">9</td><td>31,200</td><td>22,409</td><td>8,791</td><td>125,025</td><td>6,190</td><td>-8,791</td><td>122,424</td></tr><tr><td role="rowheader" scope="row">10</td><td>31,200</td><td>22,862</td><td>8,338</td><td>122,424</td><td>6,068</td><td>-8,338</td><td>120,154</td></tr><tr><td role="rowheader" scope="row">11</td><td>31,200</td><td>23,323</td><td>7,877</td><td>120,154</td><td>5,962</td><td>-7,877</td><td>118,239</td></tr><tr><td role="rowheader" scope="row">12</td><td>31,200</td><td>23,794</td><td>7,406</td><td>118,239</td><td>5,875</td><td>-7,406</td><td>116,708</td></tr><tr><td role="rowheader" scope="row">13</td><td>31,200</td><td>24,274</td><td>6,926</td><td>116,708</td><td>5,808</td><td>-6,926</td><td>115,590</td></tr><tr><td role="rowheader" scope="row">14</td><td>31,200</td><td>24,764</td><td>6,436</td><td>115,590</td><td>5,762</td><td>-6,436</td><td>114,916</td></tr><tr><td role="rowheader" scope="row">15</td><td>31,200</td><td>25,264</td><td>5,936</td><td>114,916</td><td>5,739</td><td>-5,936</td><td>114,719</td></tr><tr><td role="rowheader" scope="row">16</td><td>31,200</td><td>25,774</td><td>5,426</td><td>114,719</td><td>5,741</td><td>-5,426</td><td>115,034</td></tr><tr><td role="rowheader" scope="row">17</td><td>31,200</td><td>26,294</td><td>4,906</td><td>115,034</td><td>5,769</td><td>-4,906</td><td>115,897</td></tr><tr><td role="rowheader" scope="row">18</td><td>31,200</td><td>26,825</td><td>4,375</td><td>115,897</td><td>5,826</td><td>-4,375</td><td>117,347</td></tr><tr><td role="rowheader" scope="row">19</td><td>31,200</td><td>27,366</td><td>3,834</td><td>117,347</td><td>5,912</td><td>-3,834</td><td>119,426</td></tr><tr><td role="rowheader" scope="row">20</td><td>31,200</td><td>27,919</td><td>3,281</td><td>119,426</td><td>6,031</td><td>-3,281</td><td>122,175</td></tr><tr><td role="rowheader" scope="row">21</td><td>31,200</td><td>28,482</td><td>2,718</td><td>122,175</td><td>6,185</td><td>-2,718</td><td>125,643</td></tr><tr><td role="rowheader" scope="row">22</td><td>31,200</td><td>29,057</td><td>2,143</td><td>125,643</td><td>6,376</td><td>-2,143</td><td>129,875</td></tr><tr><td role="rowheader" scope="row">23</td><td>31,200</td><td>29,643</td><td>1,557</td><td>129,875</td><td>6,606</td><td>-1,557</td><td>134,925</td></tr><tr><td role="rowheader" scope="row">24</td><td>31,200</td><td>30,242</td><td>958</td><td>134,925</td><td>6,878</td><td>-958</td><td>140,845</td></tr><tr><td role="rowheader" scope="row">25</td><td>31,200</td><td>30,852</td><td>348</td><td>140,845</td><td>7,195</td><td>-348</td><td>147,692</td></tr><tr><td role="rowheader" scope="row">26</td><td>31,200</td><td>31,475</td><td>1</td><td>147,692</td><td>7,556</td><td>-1</td><td>155,247</td></tr><tr><td role="rowheader" scope="row">27</td><td>31,200</td><td>32,110</td><td>0</td><td>155,247</td><td>7,943</td><td>0</td><td>163,190</td></tr><tr><td role="rowheader" scope="row">28</td><td>31,200</td><td>32,758</td><td>0</td><td>163,190</td><td>8,349</td><td>0</td><td>171,539</td></tr><tr><td role="rowheader" scope="row">29</td><td>31,200</td><td>33,420</td><td>0</td><td>171,539</td><td>8,776</td><td>0</td><td>180,315</td></tr><tr><td role="rowheader" scope="row">30</td><td>31,200</td><td>34,094</td><td>0</td><td>180,315</td><td>9,225</td><td>0</td><td>189,541</td></tr></table>